Jewett-Cameron Trading Company Ltd
NASDAQ:JCTCF
Cash Flow Statement
Cash Flow Statement
Jewett-Cameron Trading Company Ltd
| May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
3
|
3
|
3
|
4
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
(1)
|
(0)
|
1
|
2
|
1
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
|
| Other Non-Cash Items |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Cash Taxes Paid |
2
|
2
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(2)
|
(2)
|
(3)
|
(4)
|
(1)
|
1
|
2
|
6
|
3
|
1
|
2
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
4
|
4
|
5
|
2
|
(5)
|
(3)
|
(4)
|
(5)
|
(8)
|
(10)
|
(13)
|
(9)
|
(5)
|
(3)
|
1
|
3
|
6
|
8
|
7
|
5
|
|
| Cash from Operating Activities |
1
N/A
|
0
-50%
|
(1)
N/A
|
(2)
-224%
|
1
N/A
|
3
+424%
|
4
+35%
|
8
+108%
|
6
-31%
|
3
-43%
|
4
+21%
|
(0)
N/A
|
1
N/A
|
2
+103%
|
1
-38%
|
2
+1%
|
2
+41%
|
2
-26%
|
2
+32%
|
3
+38%
|
1
-72%
|
6
+679%
|
5
-14%
|
6
+16%
|
4
-42%
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(1)
+1%
|
(4)
-426%
|
(8)
-81%
|
(10)
-24%
|
(7)
+31%
|
(3)
+50%
|
(1)
+60%
|
1
N/A
|
2
+109%
|
6
+160%
|
10
+70%
|
9
-3%
|
6
-32%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+72%
|
(0)
+45%
|
(0)
+17%
|
(0)
-120%
|
(0)
-164%
|
(0)
-3%
|
(0)
-7%
|
(0)
+16%
|
(1)
-241%
|
(1)
-24%
|
(1)
-6%
|
(1)
N/A
|
(0)
+61%
|
(0)
+36%
|
(0)
+30%
|
(0)
N/A
|
(0)
+48%
|
(0)
+55%
|
0
N/A
|
0
+11%
|
0
-6%
|
0
-10%
|
(0)
N/A
|
(0)
-28%
|
(0)
-96%
|
(1)
-33%
|
(1)
-37%
|
(1)
-55%
|
(1)
+6%
|
(2)
-34%
|
(2)
+1%
|
(1)
+25%
|
(1)
-7%
|
(1)
+44%
|
(1)
+8%
|
(1)
+12%
|
(0)
+54%
|
(0)
+55%
|
0
N/A
|
0
-61%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(4)
|
(4)
|
(6)
|
(5)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(3)
|
(2)
|
(6)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
3
|
5
|
10
|
8
|
4
|
3
|
(1)
|
(1)
|
(6)
|
(1)
|
(2)
|
(1)
|
|
| Cash from Financing Activities |
(4)
N/A
|
(4)
-12%
|
(6)
-30%
|
(4)
+26%
|
(3)
+31%
|
(2)
+14%
|
(1)
+53%
|
(2)
-75%
|
(1)
+60%
|
(2)
-162%
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(1)
+61%
|
0
N/A
|
0
N/A
|
0
N/A
|
(1)
N/A
|
(2)
-70%
|
(2)
-3%
|
(4)
-76%
|
(3)
+23%
|
(2)
+29%
|
(6)
-177%
|
(4)
+40%
|
(3)
+11%
|
0
N/A
|
1
N/A
|
1
+47%
|
3
+200%
|
5
+67%
|
10
+90%
|
8
-16%
|
4
-50%
|
3
-35%
|
(1)
N/A
|
(1)
N/A
|
(6)
-474%
|
(8)
-32%
|
(8)
-12%
|
(8)
+6%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(3)
N/A
|
(4)
-16%
|
(6)
-53%
|
(6)
+5%
|
(2)
+58%
|
0
N/A
|
2
+2 533%
|
6
+137%
|
4
-21%
|
0
-98%
|
1
+391%
|
(4)
N/A
|
(1)
+61%
|
1
N/A
|
1
-53%
|
1
+17%
|
1
+79%
|
0
-86%
|
(0)
N/A
|
1
N/A
|
(3)
N/A
|
4
N/A
|
4
0%
|
0
-95%
|
(0)
N/A
|
(6)
-3 563%
|
(3)
+47%
|
(1)
+68%
|
(1)
-12%
|
(3)
-135%
|
(5)
-76%
|
(2)
+57%
|
(0)
+98%
|
(1)
-2 233%
|
1
N/A
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
2
N/A
|
1
-52%
|
(2)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
0
N/A
|
0
-27%
|
(1)
N/A
|
(2)
-202%
|
0
N/A
|
3
+491%
|
4
+39%
|
8
+116%
|
5
-31%
|
2
-58%
|
3
+20%
|
(1)
N/A
|
(0)
+97%
|
2
N/A
|
1
-38%
|
1
+9%
|
2
+47%
|
1
-24%
|
2
+39%
|
3
+39%
|
1
-72%
|
6
+695%
|
5
-14%
|
6
+14%
|
3
-44%
|
(3)
N/A
|
0
N/A
|
(2)
N/A
|
(2)
-26%
|
(6)
-166%
|
(10)
-72%
|
(11)
-20%
|
(8)
+30%
|
(5)
+41%
|
(2)
+55%
|
0
N/A
|
2
+342%
|
5
+220%
|
9
+74%
|
9
-1%
|
6
-33%
|
|